MULTITUDE SE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.42 EUR | +0.37% |
|
+6.27% | +21.52% |
| Apr. 25 | Multitude SE Announces Board Changes | CI |
| Apr. 25 | Multitude SE Approves Dividend for the Financial Year 2023, Will Be Paid on 7 May 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 202.8 | 109.2 | 82.64 | 61.71 | 96.42 | 117.2 | - | - |
| Enterprise Value (EV) 1 | 273 | 51.85 | -75.44 | -44.82 | 96.42 | -1.03 | -27.43 | -50.83 |
| P/E ratio | 8.55 x | 253 x | -31.9 x | 7.33 x | - | 6.51 x | 5.05 x | 4.54 x |
| Yield | - | - | - | - | - | 4.86% | 6.21% | 7.44% |
| Capitalization / Revenue | 0.69 x | 0.48 x | 0.39 x | 0.29 x | 0.42 x | 0.5 x | 0.48 x | 0.46 x |
| EV / Revenue | 0.93 x | 0.23 x | -0.35 x | -0.21 x | 0.42 x | -0 x | -0.11 x | -0.2 x |
| EV / EBITDA | 4.84 x | 1.43 x | -1.83 x | -0.91 x | - | -0.01 x | -0.35 x | -0.62 x |
| EV / FCF | 40.8 x | 0.41 x | -1.25 x | 1.21 x | - | 0.21 x | -2.11 x | - |
| FCF Yield | 2.45% | 247% | -79.8% | 82.7% | - | 486% | -47.4% | - |
| Price to Book | 1.57 x | 0.87 x | 0.49 x | 0.34 x | - | 0.59 x | 0.54 x | 0.5 x |
| Nbr of stocks (in thousands) | 21,578 | 21,578 | 21,578 | 21,578 | 21,618 | 21,618 | - | - |
| Reference price 2 | 9.400 | 5.060 | 3.830 | 2.860 | 4.460 | 5.420 | 5.420 | 5.420 |
| Announcement Date | 3/18/20 | 3/11/21 | 3/15/22 | 3/16/23 | 3/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 293.1 | 229.6 | 213.7 | 212.4 | 230.5 | 234.4 | 245.4 | 255.4 |
| EBITDA 1 | 56.35 | 36.33 | 41.14 | 49.13 | - | 74.2 | 77.4 | 81.9 |
| EBIT 1 | 45.53 | 23 | 23.9 | 31.6 | 45.6 | 59.9 | 67.2 | 70 |
| Operating Margin | 15.53% | 10.02% | 11.18% | 14.88% | 19.78% | 25.56% | 27.38% | 27.41% |
| Earnings before Tax (EBT) 1 | 27.54 | 1.8 | 3.6 | 13.8 | - | 28.79 | 35.34 | 38.81 |
| Net income 1 | 23.6 | 0.485 | -2.6 | 12 | - | 17.93 | 23.26 | 25.85 |
| Net margin | 8.05% | 0.21% | -1.22% | 5.65% | - | 7.65% | 9.48% | 10.12% |
| EPS 2 | 1.100 | 0.0200 | -0.1200 | 0.3900 | - | 0.8319 | 1.073 | 1.194 |
| Free Cash Flow 1 | 6.685 | 127.9 | 60.18 | -37.05 | - | -5 | 13 | - |
| FCF margin | 2.28% | 55.69% | 28.16% | -17.45% | - | -2.13% | 5.3% | - |
| FCF Conversion (EBITDA) | 11.86% | 351.93% | 146.29% | - | - | - | 16.8% | - |
| FCF Conversion (Net income) | 28.33% | 26,362.47% | - | - | - | - | 55.9% | - |
| Dividend per Share 2 | - | - | - | - | - | 0.2633 | 0.3367 | 0.4033 |
| Announcement Date | 3/18/20 | 3/11/21 | 3/15/22 | 3/16/23 | 3/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 S1 | 2022 Q3 |
|---|---|---|---|---|---|
| Net sales | 54.12 | 55.05 | - | - | - |
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 0.619 | -1.014 | 0.501 | 2.919 | 4.824 |
| Net income 1 | 0.304 | -5.317 | 0.036 | 2.045 | 3.922 |
| Net margin | 0.56% | -9.66% | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/18/21 | 3/15/22 | 8/18/22 | 8/18/22 | 11/17/22 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 70.2 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 57.3 | 158 | 107 | - | 118 | 145 | 168 |
| Leverage (Debt/EBITDA) | 1.245 x | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 6.69 | 128 | 60.2 | -37.1 | - | -5 | 13 | - |
| ROE (net income / shareholders' equity) | 20% | 0.39% | 0.83% | 6.72% | - | 10.3% | 12.5% | 12.8% |
| ROA (Net income/ Total Assets) | 4.23% | 0.08% | 0.16% | 1.52% | - | 1.6% | 2% | 2.3% |
| Assets 1 | 558.4 | 645 | -1,583 | 790.2 | - | 1,121 | 1,163 | 1,124 |
| Book Value Per Share 2 | 5.980 | 5.820 | 7.850 | 8.430 | - | 9.130 | 9.950 | 10.80 |
| Cash Flow per Share 2 | - | - | 3.320 | -1.210 | - | -2.190 | 0.7700 | 1.150 |
| Capex 1 | 13.4 | 12.5 | 11.5 | 10.9 | - | 11 | 12 | 12 |
| Capex / Sales | 4.57% | 5.45% | 5.4% | 5.13% | - | 4.69% | 4.89% | 4.7% |
| Announcement Date | 3/18/20 | 3/11/21 | 3/15/22 | 3/16/23 | 3/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
5.42
EUR
Average target price
8.467
EUR
Spread / Average Target
+56.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +21.52% | 125M | |
| -8.14% | 49.88B | |
| -5.25% | 30.53B | |
| +63.88% | 29.08B | |
| +20.03% | 23.38B | |
| +16.97% | 17.94B | |
| -6.99% | 11.81B | |
| +21.92% | 11.27B | |
| -20.90% | 8.31B | |
| +14.34% | 8.13B |
- Stock Market
- Equities
- FRU Stock
- Financials Multitude SE
